For saleTownhouse
$369,000
11335 Brookview Rd
Woodbury MN 55129
3 beds, 2.5 baths, 1,854 sqft
11335 Brookview Rd is a 3 beds, 2.5 baths, 1,854 sqft townhouse home for sale at $369,000 in Woodbury MN 55129. At 20% down it rents for an estimated $3,000/mo and returns $222/mo a month at a 7.4% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $3,000/mo
- Monthly cash flow
- $222/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.6%
- Max offer
- $335,500
Offer ≤ $335,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading